470.7
RevenueRM M
434.3
436.4
444.6
463.3
468.5
471.3
480.6
491.2
497.6
516.5
526.0
1.97%
1.78%
11
25.95
Revenue growth%
20.31
18.43
17.51
17.88
15.67
16.43
17.77
20.10
21.18
19.95
3.28
19.95
18.16
87
21.61
Gross margin%
10.24
9.65
9.57
7.19
5.17
6.37
4.38
6.74
6.99
8.99
2.99
6.74
7.09
43
20.17
Operating margin%
2.50
2.15
4.94
7.16
6.49
8.25
7.51
10.26
8.56
8.41
24.27
8.41
7.33
31
22.60
Net margin%
19.52
21.51
23.60
21.60
22.68
21.45
21.40
20.74
20.14
17.26
4.81
20.74
21.42
38
26.87
P/E ratio (avg)x
13.56
14.33
15.63
16.20
16.59
17.33
17.01
19.02
20.21
23.67
29.04
19.02
16.80
57
28.07
EV/EBITx
37.99
43.60
42.19
41.23
46.46
47.79
55.80
60.46
57.37
67.32
29.51
57.37
47.13
27
3.42
FCF yield (avg)%
9.78
10.27
11.29
12.84
14.09
16.09
16.34
19.08
17.57
16.11
4.85
16.34
15.09
69
22.57
FCF margin%
4.32
4.04
5.67
8.12
10.77
9.89
7.04
4.28
2.75
5.32
25.41
5.32
5.50
60
0.932
FCF / Net incomex
0.555
0.559
0.500
0.447
0.444
0.445
0.474
0.425
0.412
0.376
0.867
0.425
0.446
35
12.13
ROIC%
12.26
10.83
12.30
11.24
8.55
7.81
7.33
7.33
7.38
10.34
7.92
7.38
9.44
75
26.28
Return on equity%
9.08
10.29
9.36
11.29
13.04
11.46
9.75
12.07
10.09
7.68
4.17
10.09
10.19
74
21.69
Return on assets%
12.26
9.37
11.14
10.46
10.35
8.08
7.11
5.28
5.42
5.14
3.40
5.42
8.73
88
0.06
EPSRM
0.05
0.05
0.05
0.06
0.06
0.05
0.05
0.06
0.06
0.06
0.07
2.43%
3.34%
—
27.74
EPS growth%
22.76
23.05
20.21
22.57
21.53
22.12
21.69
24.47
22.08
19.41
21.88
22.08
22.10
45
0.09
Bookvalue per shRM
0.07
0.07
0.08
0.09
0.08
0.09
0.09
0.10
0.11
0.12
0.03
8.22%
6.27%
—
0.07
FCF per shareRM
0.07
0.07
0.07
0.08
0.07
0.06
0.06
0.06
0.05
0.05
0.04
(6.19%)
(3.05%)
—
0.03
Dividend per shRM
0.04
0.04
0.04
0.05
0.04
0.04
0.05
0.05
0.05
0.04
0.05
0.60%
1.77%
—
23.77
Div yield (avg)%
14.07
13.57
10.60
11.19
9.76
10.13
12.22
9.75
9.67
7.77
6.08
9.75
10.37
48
25.52
Payout ratio%
2.98
5.45
4.87
5.62
8.35
6.25
6.46
8.56
9.01
8.65
3.77
8.56
6.35
26
3.287
Shares (diluted)B
2.510
2.517
2.747
2.866
3.168
3.059
3.040
2.805
2.838
2.587
3.354
(3.97%)
(0.11%)
41
8.42
Buyback yield%
3.30
5.75
6.77
5.56
2.73
2.08
3.52
2.67
3.25
5.61
20.48
3.25
3.41
20
0.342
D/E ratiox
2.134
2.224
2.218
2.465
2.555
2.826
3.052
3.255
3.365
3.477
0.688
3.255
2.691
45
435.0
Enterprise valueRM M
379.6
422.7
419.8
415.5
380.8
395.5
369.5
376.0
412.7
430.5
246.7
2.48%
2.05%
46
295.2
LT debtRM M
172.5
176.4
167.2
166.7
164.4
170.9
170.3
151.6
159.5
162.6
480.7
(0.21%)
(1.70%)
43
Cost of revenue
1.61%
0.98×
Operating expenses
1.94%
1.02×
Cash and investments
16.23%
Spread over hurdle
26.16%